[TGUAN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 29.63%
YoY- 22.03%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 886,268 589,439 282,139 960,581 717,846 472,055 244,021 136.09%
PBT 94,033 63,078 28,626 100,158 75,940 48,505 22,584 158.58%
Tax -20,410 -13,167 -5,580 -19,645 -14,003 -8,362 -3,648 214.82%
NP 73,623 49,911 23,046 80,513 61,937 40,143 18,936 147.05%
-
NP to SH 69,706 47,328 21,766 75,525 58,264 37,923 17,461 151.44%
-
Tax Rate 21.71% 20.87% 19.49% 19.61% 18.44% 17.24% 16.15% -
Total Cost 812,645 539,528 259,093 880,068 655,909 431,912 225,085 135.16%
-
Net Worth 707,896 694,162 666,863 641,080 623,569 618,130 600,253 11.61%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 12,436 7,628 3,810 24,511 9,362 7,447 3,716 123.57%
Div Payout % 17.84% 16.12% 17.51% 32.46% 16.07% 19.64% 21.29% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 707,896 694,162 666,863 641,080 623,569 618,130 600,253 11.61%
NOSH 385,579 381,635 381,095 380,784 189,712 186,596 185,995 62.51%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.31% 8.47% 8.17% 8.38% 8.63% 8.50% 7.76% -
ROE 9.85% 6.82% 3.26% 11.78% 9.34% 6.14% 2.91% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 231.62 154.54 74.04 254.72 383.35 253.54 131.31 45.93%
EPS 18.22 12.41 5.71 20.03 31.11 20.37 9.40 55.39%
DPS 3.25 2.00 1.00 6.50 5.00 4.00 2.00 38.17%
NAPS 1.85 1.82 1.75 1.70 3.33 3.32 3.23 -31.00%
Adjusted Per Share Value based on latest NOSH - 380,784
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 219.13 145.74 69.76 237.51 177.49 116.72 60.33 136.10%
EPS 17.23 11.70 5.38 18.67 14.41 9.38 4.32 151.28%
DPS 3.07 1.89 0.94 6.06 2.31 1.84 0.92 123.14%
NAPS 1.7503 1.7163 1.6488 1.5851 1.5418 1.5283 1.4841 11.61%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.67 2.57 2.22 2.53 5.17 3.81 2.95 -
P/RPS 1.15 1.66 3.00 0.99 1.35 1.50 2.25 -36.04%
P/EPS 14.66 20.71 38.87 12.63 16.62 18.71 31.40 -39.78%
EY 6.82 4.83 2.57 7.92 6.02 5.35 3.19 65.88%
DY 1.22 0.78 0.45 2.57 0.97 1.05 0.68 47.59%
P/NAPS 1.44 1.41 1.27 1.49 1.55 1.15 0.91 35.75%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 26/08/21 27/05/21 25/02/21 18/11/20 19/08/20 18/05/20 -
Price 2.73 2.81 2.80 2.27 3.26 5.15 3.58 -
P/RPS 1.18 1.82 3.78 0.89 0.85 2.03 2.73 -42.80%
P/EPS 14.99 22.65 49.02 11.33 10.48 25.28 38.10 -46.27%
EY 6.67 4.42 2.04 8.82 9.54 3.96 2.62 86.33%
DY 1.19 0.71 0.36 2.86 1.53 0.78 0.56 65.21%
P/NAPS 1.48 1.54 1.60 1.34 0.98 1.55 1.11 21.12%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment